[UNIMECH] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -80.66%
YoY- 3.74%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 262,472 190,445 118,676 65,674 276,045 203,690 129,979 59.42%
PBT 29,961 24,293 12,943 7,281 37,939 26,743 16,364 49.38%
Tax -8,591 -7,687 -3,800 -1,970 -11,913 -8,340 -5,391 36.23%
NP 21,370 16,606 9,143 5,311 26,026 18,403 10,973 55.63%
-
NP to SH 17,218 12,975 7,094 4,246 21,952 15,102 8,731 56.93%
-
Tax Rate 28.67% 31.64% 29.36% 27.06% 31.40% 31.19% 32.94% -
Total Cost 241,102 173,839 109,533 60,363 250,019 185,287 119,006 59.76%
-
Net Worth 276,059 269,977 273,808 261,782 266,850 262,259 257,189 4.81%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 5,205 2,234 4,471 - 6,727 2,244 - -
Div Payout % 30.24% 17.22% 63.03% - 30.65% 14.86% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 276,059 269,977 273,808 261,782 266,850 262,259 257,189 4.81%
NOSH 158,768 158,768 158,768 158,768 158,768 158,768 158,768 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 8.14% 8.72% 7.70% 8.09% 9.43% 9.03% 8.44% -
ROE 6.24% 4.81% 2.59% 1.62% 8.23% 5.76% 3.39% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 176.46 127.82 79.62 44.00 184.65 136.15 86.88 60.03%
EPS 11.56 8.70 4.76 2.84 14.69 10.09 5.83 57.50%
DPS 3.50 1.50 3.00 0.00 4.50 1.50 0.00 -
NAPS 1.856 1.812 1.837 1.754 1.785 1.753 1.719 5.22%
Adjusted Per Share Value based on latest NOSH - 158,768
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 178.90 129.80 80.89 44.76 188.15 138.83 88.59 59.42%
EPS 11.74 8.84 4.84 2.89 14.96 10.29 5.95 56.99%
DPS 3.55 1.52 3.05 0.00 4.59 1.53 0.00 -
NAPS 1.8816 1.8401 1.8662 1.7843 1.8188 1.7875 1.753 4.81%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.35 1.17 1.10 1.00 1.24 1.27 1.09 -
P/RPS 0.77 0.92 1.38 2.27 0.67 0.93 1.25 -27.49%
P/EPS 11.66 13.44 23.11 35.15 8.44 12.58 18.68 -26.85%
EY 8.57 7.44 4.33 2.84 11.84 7.95 5.35 36.70%
DY 2.59 1.28 2.73 0.00 3.63 1.18 0.00 -
P/NAPS 0.73 0.65 0.60 0.57 0.69 0.72 0.63 10.27%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 03/03/21 25/11/20 26/08/20 29/06/20 27/02/20 29/11/19 22/08/19 -
Price 1.58 1.30 1.10 1.10 1.26 1.24 1.37 -
P/RPS 0.90 1.02 1.38 2.50 0.68 0.91 1.58 -31.16%
P/EPS 13.65 14.93 23.11 38.67 8.58 12.28 23.48 -30.22%
EY 7.33 6.70 4.33 2.59 11.65 8.14 4.26 43.35%
DY 2.22 1.15 2.73 0.00 3.57 1.21 0.00 -
P/NAPS 0.85 0.72 0.60 0.63 0.71 0.71 0.80 4.10%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment